Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.75% first-year return on $60,669 initial cash invested.
0.75%
Cash On Cash
6.73%
Cap Rate
1.1
DSCR
$2,267
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $2,229 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,669
Downpayment
20%
$57,780
Closing costs
1%
$2,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,267
Total Expenses
$2,229
Mortgage P&I
65%
$1,469
Property Taxes
3%
$67
Home Insurance
5%
$104
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0